Last 24 Hours
$280,000
NAL Estimated Property Value4901 Roanoke St, Fort Worth, TX, 76116
Off Market
3 Beds
3 Bath
1,708 Sq Ft
Single Family Residence
$96.6 / sqft
Built in 1949Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Gas Cooktop
FlooringCarpet, Tile, Vinyl, Wood
Exterior
Lot Size8,999 sqft
Building Information
Year Built1949
Stories1
Garage Spaces1
Land Information
APN34410-34-29
Lot Number29
SubdivisionRidglea West Addition
Land UseResidential
Legal DescriptionRIDGLEA WEST ADDITION BLOCK 34 LOT 29
Census Tract102302
Assessed Land Value$20,000
Assessed Improvement Value$230,472
Assessment Year2025
About this property
This 3-bedroom, 2-bathroom home is a great opportunity for investors. While it needs TLC, it holds incredible potential to be transformed into a cozy living space or a profitable rental. The large backyard provides plenty of room for outdoor enhancements, and the location is unbeatable with quick access to 183, I-30, and I-20. With a little vision and care, the possibilities here are endless—come see for yourself!
Investor Tools
$280,000
Estimated Property Value
$540,700Estimated Mortgage Balance
$280,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,680 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$359/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,909
$250,472
2025
$20,000
$230,472
$250,472
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,909
$250,472
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$273,540
No
First
Sep 2, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$540,700
N/A
0%
193%
$3,282/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$3,282/mo
$-1,355/mo
8.3%
12.4%